Flat
W1W
1 bed
1 bath
Bolsover Street, London W1W
London, England · W1W
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£-111,605
↘ -25%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
4%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,248 | £31,717 | £32,510 | £33,322 | £34,322 | £163,119 |
| Total Expenses | £54,719 | £54,811 | £54,934 | £55,059 | £55,201 | £274,724 |
| Profit Before Tax | £-23,471 | £-23,095 | £-22,424 | £-21,736 | £-20,879 | £-111,605 |
| Profit After Tax | £-23,471 | £-23,095 | £-22,424 | £-21,736 | £-20,879 | £-111,605 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £-23,458 | £-23,082 | £2,576 | £22,889 | £38,505 | £17,431 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 5% | 9% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change